Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Tokyu REIT, Inc. (8957.T)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$232,682.93 - $393,821.38$302,970.62
Multi-Stage$449,832.78 - $493,694.33$471,342.85
Blended Fair Value$387,156.74
Current Price$196,900.00
Upside96.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.63%4.34%7,811.807,511.178,057.527,582.427,322.646,230.235,848.055,307.585,449.535,089.38
YoY Growth--4.00%-6.78%6.27%3.55%17.53%6.54%10.18%-2.60%7.08%-0.37%
Dividend Yield--3.97%4.95%4.28%3.89%3.59%4.71%2.96%3.48%4.06%3.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,747.60
(-) Cash Dividends Paid (M)14,954.18
(=) Cash Retained (M)3,793.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,749.522,343.451,406.07
Cash Retained (M)3,793.423,793.423,793.42
(-) Cash Required (M)-3,749.52-2,343.45-1,406.07
(=) Excess Retained (M)43.901,449.972,387.35
(/) Shares Outstanding (M)0.980.980.98
(=) Excess Retained per Share44.981,485.692,446.16
LTM Dividend per Share15,322.5415,322.5415,322.54
(+) Excess Retained per Share44.981,485.692,446.16
(=) Adjusted Dividend15,367.5316,808.2317,768.70
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-0.11%0.89%1.89%
Fair Value$232,682.93$302,970.62$393,821.38
Upside / Downside18.17%53.87%100.01%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,747.6018,913.7019,081.2719,250.3219,420.8719,592.9320,180.71
Payout Ratio79.77%81.81%83.86%85.91%87.95%90.00%92.50%
Projected Dividends (M)14,954.1815,473.8016,001.4516,537.2417,081.2717,633.6318,667.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-0.11%0.89%1.89%
Year 1 PV (M)14,387.6814,531.7214,675.76
Year 2 PV (M)13,833.9714,112.3614,393.51
Year 3 PV (M)13,293.6513,696.9314,108.28
Year 4 PV (M)12,767.1913,286.1913,820.85
Year 5 PV (M)12,254.9312,880.7813,531.94
PV of Terminal Value (M)372,481.15391,503.56411,295.32
Equity Value (M)439,018.57460,011.54481,825.67
Shares Outstanding (M)0.980.980.98
Fair Value$449,832.78$471,342.85$493,694.33
Upside / Downside128.46%139.38%150.73%

High-Yield Dividend Screener

« Prev Page 26 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600036.SSChina Merchants Bank Co., Ltd.5.46%$2.3039.04%
7296.TF.C.C. Co., Ltd.5.46%$202.4061.47%
BPF-UN.TOBoston Pizza Royalties Income Fund5.46%$1.2581.66%
SONDA.SNSonda S.A.5.46%$18.7857.64%
0062.HKTransport International Holdings Limited5.45%$0.5845.75%
AGN.ASAegon N.V.5.45%$0.3645.01%
CGCBV.HECargotec Corporation5.45%$2.1313.30%
LEVE3.SAMAHLE Metal Leve S.A.5.45%$1.8342.42%
RATCH-R.BKRatch Group Public Company Limited5.45%$1.6162.39%
071320.KSKorea District Heating Corp.5.44%$5,144.2919.59%
3051.TWOptimax Technology Corporation5.44%$1.0172.99%
LSIP.JKPT Perusahaan Perkebunan London Sumatra Indonesia Tbk5.44%$64.9923.07%
4580.TWOValue Valves Co., Ltd.5.43%$4.4379.29%
BNBR3.SABanco do Nordeste do Brasil S.A.5.43%$5.9820.89%
1866.HKChina XLX Fertiliser Ltd.5.42%$0.5022.65%
4207.TWOTaiwan Fructose Co., Ltd.5.42%$1.0061.33%
8955.TJapan Prime Realty Investment Corporation5.42%$5,726.8966.85%
8TRA.DETraton SE5.42%$1.7047.75%
AMATA.BKAmata Corporation Public Company Limited5.42%$0.9033.06%
CRECCrescera Capital Acquisition Corp.5.42%$0.5940.15%
9907.TWTon Yi Industrial Corp.5.41%$0.9770.39%
004970.KSSilla Co.,Ltd5.40%$499.3456.25%
JDE.DEJDE Peet's N.V.5.40%$1.7274.35%
0QU6.LHIAG Immobilien Holding AG5.39%$6.3944.68%
3022.TWIEI Integration Corp.5.39%$3.5169.75%
4105.TWOTTY Biopharm Company Limited5.39%$4.3568.65%
BNORDIK-CSE.COP/F BankNordik5.39%$8.3624.49%
003550.KSLG Corp.5.38%$4,358.8394.91%
2414.TWUnitech Computer Co., Ltd.5.38%$2.1971.08%
9627.SRTwareat Medical Care Co.5.38%$0.6671.63%
AMARC.BKAsia Medical and Agricultural Laboratory and Research Center Public Company Limited5.38%$0.1438.50%
MDNE3.SAMoura Dubeux Engenharia S.A.5.38%$1.2429.60%
001286.SZShaanxi Energy Investment5.37%$0.5064.09%
82020.HKANTA Sports-r5.37%$3.8940.14%
CCN.PACaisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative5.37%$7.0126.05%
ENGH.TOEnghouse Systems Limited5.37%$1.0879.39%
G07.SIGreat Eastern Holdings Limited5.37%$0.8240.54%
GEMA.JKPT Gema Grahasarana Tbk5.37%$5.1529.14%
HNK1.DEHeineken N.V.5.37%$3.7183.13%
SELER.PASelectirente5.37%$4.4033.09%
600750.SSJiang Zhong Pharmaceutical Co.,Ltd5.36%$1.2493.11%
000883.SZHubei Energy Group Co., Ltd.5.35%$0.2493.11%
039570.KSHDC I-Controls Co., Ltd.5.35%$448.0048.81%
AB9.DEABO Energy GmbH & Co. KGaA5.35%$0.6511.20%
CUP.AXCount Limited5.35%$0.068.76%
RB.SWReckitt Benckiser Group plc5.35%$2.8967.01%
0411.HKLam Soon (Hong Kong) Limited5.34%$0.6027.98%
1342.TWCathay Consolidated, Inc.5.34%$4.7687.76%
9612.SRSama Healthy Water Factory Co.5.34%$0.1039.45%
000521.SZChanghong Meiling Co., Ltd.5.33%$0.3554.63%